Franklin Financial Services Corporation
FRAF · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $114 | $90 | $70 | $64 |
| % Growth | 25.9% | 28.6% | 9.8% | – |
| Cost of Goods Sold | $46 | $26 | $6 | $1 |
| Gross Profit | $68 | $65 | $65 | $63 |
| % Margin | 59.7% | 71.4% | 92.2% | 98.7% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $34 | $30 | $29 | $26 |
| SG&A Expenses | $36 | $32 | $31 | $27 |
| Sales & Mktg Exp. | $2 | $2 | $2 | $2 |
| Other Operating Expenses | $18 | $17 | $17 | $13 |
| Operating Expenses | $55 | $49 | $47 | $40 |
| Operating Income | $13 | $16 | $17 | $23 |
| % Margin | 11.7% | 17.4% | 24.9% | 36% |
| Other Income/Exp. Net | $0 | $0 | $0 | $0 |
| Pre-Tax Income | $13 | $16 | $17 | $23 |
| Tax Expense | $2 | $2 | $3 | $3 |
| Net Income | $11 | $14 | $15 | $20 |
| % Margin | 9.8% | 15% | 21.3% | 30.7% |
| EPS | 2.51 | 3.11 | 3.38 | 4.44 |
| % Growth | -19.3% | -8% | -23.9% | – |
| EPS Diluted | 2.51 | 3.1 | 3.36 | 4.42 |
| Weighted Avg Shares Out | 4 | 4 | 4 | 4 |
| Weighted Avg Shares Out Dil | 4 | 4 | 4 | 4 |
| Supplemental Information | – | – | – | – |
| Interest Income | $101 | $77 | $56 | $48 |
| Interest Expense | $44 | $23 | $5 | $3 |
| Depreciation & Amortization | $2 | $2 | $1 | $1 |
| EBITDA | $15 | $18 | $19 | $24 |
| % Margin | 13.5% | 19.7% | 26.9% | 37.8% |